Flat
M4
2 beds
2 baths
Naples Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£6,235
↗ 7%After 5 Years
Change In Property Value
£72,125
↗ 26%After 5 Years
Return On Investment
91%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,684 | £15,919 | £16,317 | £16,725 | £17,227 | £81,873 |
| Total Expenses | £14,677 | £14,747 | £14,830 | £14,914 | £15,007 | £74,176 |
| Profit Before Tax | £1,007 | £1,172 | £1,488 | £1,811 | £2,220 | £7,697 |
| Profit After Tax | £815 | £950 | £1,205 | £1,467 | £1,798 | £6,235 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £9,215 | £9,602 | £17,543 | £20,270 | £21,730 | £78,359 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change